Cotabato Light and Power Company |
Summary of Generation Rate |
For September 2020 Billing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sources |
% total to kWh Purchase |
A.) kWh Purchased |
B.) Generation Cost |
C.) Other Cost Adjustments |
D.) Total Generation Cost for the month |
Average Generation Rate |
NPC |
60.55% |
9,346,589 |
24,899,349 |
|
24,899,349 |
2.6640 |
Bilateral Contracts: |
TSI |
15.77% |
2,434,543 |
16,653,738 |
|
16,653,738 |
6.8406 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
16.09% |
2,483,929 |
15,193,079 |
|
15,193,079 |
6.1166 |
HBI |
7.47% |
1,153,753 |
4,670,074 |
|
4,670,074 |
4.0477 |
Net Metering |
0.11% |
16,936 |
67,495 |
|
67,495 |
3.9853 |
Others: |
PPD and Pilferage |
|
|
(83) |
39,483 |
39,400 |
|
Total |
100% |
15,435,750 |
61,483,651 |
39,483 |
61,523,134 |
3.9858 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0049 |
Effective Rate |
|
|
|
|
|
3.9907 |
|
|
|
|
|
|
|
COTABATO LIGHT & POWER COMPANY |
RATE PROFILE - COMPARATIVE |
For September 2020 Billing |
|
|
|
|
|
|
|
|
|
Unit |
Residential |
Gen. Retail Service 1 (<=20KW) |
Gen. Retail Service 2 (>=20KW &<=40KW) |
Gen. Retail Service 3 (>=40KW &<=200KW) |
Gen. Retail Service 4 (>200KW) |
Flat Lighting Service |
Generation Charge |
PhP/kWh |
3.9907 |
3.9907 |
3.9907 |
3.9907 |
3.9907 |
3.9907 |
Power Act Reduction |
% |
56.49% |
|
|
|
|
|
Transmission Charge |
PhP/kWh |
0.4733 |
0.6619 |
0.5179 |
0.4943 |
0.4423 |
1.0819 |
|
PhP/kW |
|
|
486.8484 |
310.0677 |
474.3481 |
|
System Loss Charge |
PhP/kWh |
0.3366 |
0.3508 |
0.4928 |
0.4331 |
0.4318 |
0.3825 |
Distribution Charge |
PhP/kWh |
1.9002 |
1.9002 |
0.3193 |
0.2748 |
0.00 |
2.0783 |
|
PhP/kW |
|
|
362.12 |
291.08 |
345.77 |
|
Supply Charge |
PhP/Cust/Mo. |
|
|
138.97 |
285.92 |
2,008.16 |
78.96 |
|
PhP/kWh |
0.1802 |
0.1802 |
|
|
|
|
Metering Charge |
PhP/Meter/Mo. |
5.00 |
5.00 |
237.39 |
338.21 |
4,540.26 |
0.00 |
|
PhP/kWh |
0.4573 |
0.4573 |
|
|
|
|
Fuel Recovery Charge |
PhP/Kwh |
|
|
|
|
|
|
Automatic Fuel Recovery |
PhP/Kwh |
0.0007 |
0.0007 |
0.0007 |
0.0007 |
0.0007 |
0.0007 |
Lifeline Rate Subsidy (PhP/Kwh) |
PhP/kWh |
|
0.0831 |
0.0831 |
0.0831 |
0.0831 |
0.0831 |
(In excess of 80 Kwh) |
PhP/kWh |
0.0831 |
|
|
|
|
|
Senior Citizen Subsidy |
PhP/kWh |
0.0004 |
0.0004 |
0.0004 |
0.0004 |
0.0004 |
0.0004 |
Inter-Class Cross Subsidies |
PhP/kWh |
|
|
|
|
|
|
Surcharge |
% |
2% |
2% |
2% |
2% |
2% |
2% |
Franchise Tax - Cot. City |
% |
0.75% |
0.75% |
0.75% |
0.75% |
0.75% |
0.75% |
Franchise Tax - Maguindanao |
% |
0.50% |
0.50% |
0.50% |
0.50% |
0.50% |
0.50% |
VAT Rates |
|
|
|
|
|
|
|
Generation Charge |
P/Kwh |
0.2684 |
0.2684 |
0.2684 |
0.2684 |
0.2684 |
0.2684 |
Transmission Charge |
P/Kwh |
0.0460 |
0.0643 |
0.2473 |
0.1703 |
0.1687 |
0.1051 |
System Loss Charge |
P/Kwh |
0.0269 |
0.0269 |
0.0269 |
0.0269 |
0.0269 |
0.0269 |
Gen. Rate SL VAT |
P/Kwh |
0.0202 |
0.0202 |
0.0202 |
0.0202 |
0.0202 |
0.0202 |
Trans. SL VAT |
P/Kwh |
0.0067 |
0.0067 |
0.0067 |
0.0067 |
0.0067 |
0.0067 |
Distribution Revenue |
P/Kwh |
12% |
12% |
12% |
12% |
12% |
12% |
Others |
P/Kwh |
12% |
12% |
12% |
12% |
12% |
12% |
VAT on NPC/PSALM Adjustment |
P/Kwh |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Universal Charge (PhP/Kwh) |
|
|
|
|
|
|
|
Missionary Electrification |
P/Kwh |
0.1561 |
0.1561 |
0.1561 |
0.1561 |
0.1561 |
0.1561 |
UCME - Subsidy |
P/Kwh |
0.0454 |
0.0454 |
0.0454 |
0.0454 |
0.0454 |
0.0454 |
UCME - True-up Adjustment for Cys 2003-2009 and for CY 2011 |
P/Kwh |
0.0709 |
0.0709 |
0.0709 |
0.0709 |
0.0709 |
0.0709 |
UCME - True-up Adjustment for CY 2010 |
P/Kwh |
0.0381 |
0.0381 |
0.0381 |
0.0381 |
0.0381 |
0.0381 |
UCME - RE Developer |
P/Kwh |
0.0017 |
0.0017 |
0.0017 |
0.0017 |
0.0017 |
0.0017 |
Environmental Charge |
P/Kwh |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
Stranded Contract Costs |
P/Kwh |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0000 |
NPC Stranded Debts |
P/Kwh |
0.0428 |
0.0428 |
0.0428 |
0.0428 |
0.0428 |
0.0428 |
Feed-in Tariff Allowance (FIT-ALL) |
P/Kwh |
0.0495 |
0.0495 |
0.0495 |
0.0495 |
0.0495 |
0.0495 |
NPC/PSALM Adjustment |
P/Kwh |
-0.2135 |
-0.2135 |
-0.2135 |
-0.2135 |
-0.2135 |
-0.2135 |
|
|
|
|
|
|
|
|
Cotabato Light and Power Company |
Summary of Generation Rate |
For September 2020 Billing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sources |
% total to kWh Purchase |
A.) kWh Purchased |
B.) Generation Cost |
C.) Other Cost Adjustments |
D.) Total Generation Cost for the month |
Average Generation Rate |
NPC |
60.55% |
9,346,589 |
24,899,349 |
|
24,899,349 |
2.6640 |
Bilateral Contracts: |
TSI |
15.77% |
2,434,543 |
16,653,738 |
|
16,653,738 |
6.8406 |
TMI |
0.00% |
- |
- |
|
- |
|
SMCPC |
16.09% |
2,483,929 |
15,193,079 |
|
15,193,079 |
6.1166 |
HBI |
7.47% |
1,153,753 |
4,670,074 |
|
4,670,074 |
4.0477 |
Net Metering |
0.11% |
16,936 |
67,495 |
|
67,495 |
3.9853 |
Others: |
PPD and Pilferage |
|
|
(83) |
39,483 |
39,400 |
|
Total |
100% |
15,435,750 |
61,483,651 |
39,483 |
61,523,134 |
3.9858 |
Other Generation Rate Adjustments Approved by ERC |
|
|
|
|
|
0.0049 |
Effective Rate |
|
|
|
|
|
3.9907 |
|
|
|
|
|
|
|
|